Statement Of Revenues & Expenditures (Unaudited)  Cash Flow Statement
    03/31/07   03/31/08   Variance     03/31/07   03/31/08
Revenues   Beginning Cash Balance $498,202 $618,767
Gross Patient Revenues $59,451,226 $61,252,778 $1,801,552    
Contractual Adjustments       (8,810,813)     (20,302,703)         (11,491,890) Cash Receipts  
Bad Debts Expense     (16,828,566)       (9,124,542)            7,704,024 Patient Revenues $34,858,801 $30,946,089
Net Patient Revenues       33,811,847       31,825,533           (1,986,314) Other Receipts                382,306             393,063
` Other Revenues           327,832        1,544,148            1,216,316 FEMA Assistance                  43,107             349,735
Total Revenues $34,139,680 $33,369,681 ($769,999) Medicare Reimbursement              4,522,765           (687,179)
    Bioterrorism                355,133             575,298
Expenditures   Compact Impact                291,348          6,168,231
Salaries & Benefits $25,663,951 $29,376,823 $3,712,871 FMIP Reimbursement                164,101                      -
Travel             45,178             47,570                  2,391 GovGuam Reimbursement- GRT              4,279,921          5,144,252
Training             33,939             13,658               (20,282) Health Securities Trust Fund             743,436
Contractual Services        3,278,342        3,630,422               352,080 UPCA Settlement                          -              75,000
Supplies & Materials        5,529,048        6,226,416               697,368 GMHP Settlement                          -             900,659
Minor Equipment           113,941           268,796               154,855 Total Cash Receipts $44,897,482 $44,608,584
Miscellaneous           178,371           139,107               (39,263)    
Utilities        1,162,183        1,240,351                 78,168 Cash Disbursements  
Interest Expense           484,022           589,330               105,308 Salaries & Benefits            28,655,199        30,190,388
Sick & Annual Leave Expense           612,351           493,311              (119,040) Travel and Training                  56,245              78,447
Depreciation Expense        2,050,285        2,057,544                  7,259 Contractual Services             2,990,405          2,276,916
Gain/Loss on Disposal of Assets                     -                     -                         - Supplies & Materials             8,948,307        10,387,678
ANA Grant              2,693                     -                 (2,693) Miscellaneous                178,936             150,343
Bioterrorism Expenses           243,232           319,188                 75,956 Utilities             1,087,836          1,093,676
FEMA Projects           383,395           447,528                 64,133 Capital Outlay                956,312             741,054
Compact Impact Expenses             90,374           119,813                 29,440 Debt Service             2,185,598                      -
Advanced Appropriation           383,212                     -              (383,212) Total Cash Disbursements $45,058,838 $44,918,502
Inventory Adjustment             19,760           156,339               136,579 Ending Cash balance $336,846 $308,850
Total Expenditures $40,274,277 $45,126,196 $4,851,919          
   
Non-Operating Revenues   Accounts Payable Aging
FEMA Assistance                     -           225,527               225,527 03/31/08
GovGuam Reimbursement        4,279,922         5,887,688            1,607,766     0 - 30   31 - 60   61 - 90 Over 90   TOTAL
Compact Impact Funds             40,395        6,074,374            6,033,979 House Doctors $4,091 $12,921 $26,201 $548,245 $591,458
Bioterrorism Grant             57,678           133,873                 76,196 Trade Payables             1,025,691             749,789               359,493           1,192,483                 3,327,455
FMIP             58,073                     -               (58,073) Payroll Payables                          -                              -
Contributions             28,790                 400               (28,390)    - Gov Ret Fund DBP                158,098                    158,098
Total Non-Operating Revenues        4,464,858       12,321,863            7,857,004    - Gov Ret Fund DCP                167,398                    167,398
Net Revenues Over/(Under) Expenditures ($1,669,739) $565,347 ($1,104,392)    - Dept of Rev & Tax                408,944                    408,944
    GTA                          -              23,931                24,325                      48,256
              GPA                          -                              -
GWA                  31,125              29,076                      60,201
Unbilled PO Receipts                813,862                    813,862
Total   $2,609,208   $815,717   $410,018 $1,740,728   $5,575,672
02/28/08